- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.38% first-year return on $61,950 initial cash invested.
Cash On Cash
-4.38%
Cap Rate
5.89%
Rent
$2,056
Cashflow
-$226
Rent Confidence: High
Annual
$24,672
Median
$2,000
Avg
$1,910
Samples
25
Financing
Purchase Price $295k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $61,950
Downpayment $59,000
Closing costs $2,950
Rehab $0
Furnishing $0
Cashflow
Total Income $2,056
Total Expenses $2,282
Mortgage P&I $1,570
Property Taxes $74
Home Insurance $103
PManagement $206
CapEx $103
Vacancy $123
Maintenance $103
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3326 W Maricopa St, Unit Main | $2500 | 4 | 2 | 1600 | 2.3 mi |
2 | 325 N 28 Th St N 28th St, Unit 325 | $600 | 0.4 mi | |||
3 | 1026 N 27th Ln, Apt 2 | $1550 | 4 | 2 | 1200 | 0.5 mi |
4 | 1542 W Pierce St | $2250 | 4 | 3 | 2.3 mi | |
5 | 2014 W Monroe St, Apt 2 | $1650 | 4 | 2 | 1315 | 1.5 mi |
6 | 1415 S 29th Ave, Unit 1 | $2917 | 4 | 3 | 1944 | 2.3 mi |
7 | 3526 W Lynwood St | $1950 | 4 | 3 | 1839 | 2 mi |
8 | 2501 N 22nd Dr | $2100 | 4 | 2 | 1320 | 2.5 mi |
9 | 2935 W Cypress St | $2400 | 4 | 2 | 1035 | 2 mi |
10 | 1930 W Van Buren St, Apt 20 | $700 | 1 | 1.5 mi | ||
11 | 2138 W Monroe St | $2100 | 4 | 3 | 1400 | 1.2 mi |
12 | 1930 W Van Buren St, Apt 15 | $650 | 1 | 1.5 mi | ||
13 | 2025 W Jefferson St | $2600 | 3 | 2 | 1.6 mi | |
14 | 2029 W Adams St | $2300 | 3 | 2 | 1900 | 1.5 mi |
15 | 3025 W Cypress St | $2000 | 3 | 2 | 2 mi | |
16 | 3231 W Monroe St | $2000 | 3 | 2 | 1823 | 1.2 mi |
17 | 2413 W Yuma St | $1800 | 3 | 2 | 2.3 mi | |
18 | 3326 W Maricopa St, Unit 1 | $2300 | 4 | 2 | 800 | 2.3 mi |
19 | 3238 W Garfield St | $1745 | 3 | 2 | 1653 | 1.2 mi |
20 | 2402 W Jefferson St | $2300 | 3 | 2 | 1632 | 1.1 mi |
21 | 3107 W Granada Rd | $1850 | 3 | 2 | 1500 | 1.7 mi |
22 | 1622 W Lynwood St | $2495 | 3 | 2 | 1600 | 2.4 mi |
23 | 1621 N 37th Dr | $1595 | 3 | 2 | 1575 | 2.4 mi |
24 | 2406 W Jefferson St | $1600 | 3 | 2 | 1330 | 1 mi |
25 | 2320 W Cocopah St | $1800 | 3 | 2 | 1580 | 2.6 mi |